Nifty
Sensex
:
:
11426.75
38524.03
85.60 (0.75%)
309.56 (0.81%)

Castings/Forgings

Rating :
57/99  (View)

BSE: Not Listed | NSE: HITECH

146.70
-2.85 (-1.91%)
15-Oct-2019 | 2:02PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  148.20
  •  148.20
  •  143.10
  •  149.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4574
  •  6.71
  •  329.00
  •  143.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 163.40
  • 5.86
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 405.39
  • 0.17%
  • 1.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.85%
  • 5.97%
  • 27.51%
  • FII
  • DII
  • Others
  • 0.31%
  • 0.00%
  • 5.36%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.15
  • 16.38
  • 26.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.44
  • 19.35
  • 13.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.27
  • 41.24
  • 47.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
323.49
321.50
0.62%
380.40
282.30
34.75%
319.12
0.00
0.00
339.40
0.00
0.00
Expenses
304.93
304.06
0.29%
359.95
267.33
34.65%
301.05
0.00
0.00
320.60
0.00
0.00
EBITDA
18.56
17.44
6.42%
20.45
14.97
36.61%
18.07
0.00
0.00
18.80
0.00
0.00
EBIDTM
5.74%
5.42%
5.38%
5.30%
5.66%
0.00%
5.54%
0.00%
Other Income
0.11
0.18
-38.89%
1.00
0.38
163.16%
0.05
0.00
0.00
0.15
0.00
0.00
Interest
6.52
6.76
-3.55%
7.48
7.04
6.25%
7.91
0.00
0.00
7.70
0.00
0.00
Depreciation
1.51
1.41
7.09%
1.29
1.05
22.86%
1.31
0.00
0.00
1.30
0.00
0.00
PBT
10.64
9.45
12.59%
12.68
7.26
74.66%
8.90
0.00
0.00
9.95
0.00
0.00
Tax
3.59
2.93
22.53%
4.53
2.18
107.80%
2.85
0.00
0.00
3.33
0.00
0.00
PAT
7.05
6.52
8.13%
8.16
5.08
60.63%
6.05
0.00
0.00
6.62
0.00
0.00
PATM
2.18%
2.03%
2.15%
1.80%
1.90%
0.00%
1.95%
0.00%
EPS
6.59
6.09
8.21%
7.63
4.84
57.64%
5.65
0.00
0.00
6.19
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Net Sales
1,362.41
1,015.69
637.43
503.95
Net Sales Growth
125.64%
59.34%
26.49%
 
Cost Of Goods Sold
1,236.61
913.34
562.67
432.92
Gross Profit
125.80
102.35
74.76
71.03
GP Margin
9.23%
10.08%
11.73%
14.09%
Total Expenditure
1,286.53
955.55
597.54
472.00
Power & Fuel Cost
-
14.94
11.97
14.13
% Of Sales
-
1.47%
1.88%
2.80%
Employee Cost
-
12.12
10.58
8.50
% Of Sales
-
1.19%
1.66%
1.69%
Manufacturing Exp.
-
8.61
5.31
6.32
% Of Sales
-
0.85%
0.83%
1.25%
General & Admin Exp.
-
3.48
2.45
3.21
% Of Sales
-
0.34%
0.38%
0.64%
Selling & Distn. Exp.
-
1.48
2.29
6.94
% Of Sales
-
0.15%
0.36%
1.38%
Miscellaneous Exp.
-
1.58
2.26
0.00
% Of Sales
-
0.16%
0.35%
0%
EBITDA
75.88
60.14
39.89
31.95
EBITDA Margin
5.57%
5.92%
6.26%
6.34%
Other Income
1.31
1.31
2.39
0.97
Interest
29.61
27.43
20.45
17.05
Depreciation
5.41
4.00
6.94
5.79
PBT
42.17
30.02
14.89
10.07
Tax
14.30
9.02
4.51
3.58
Tax Rate
33.91%
30.05%
30.29%
35.55%
PAT
27.88
21.01
10.38
6.50
PAT before Minority Interest
27.88
21.01
10.38
6.50
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
2.05%
2.07%
1.63%
1.29%
PAT Growth
140.34%
102.41%
59.69%
 
Unadjusted EPS
26.06
20.39
10.08
8.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Shareholder's Funds
113.57
76.88
66.32
Share Capital
10.50
10.30
10.30
Total Reserves
95.07
66.58
56.02
Non-Current Liabilities
83.80
63.53
45.33
Secured Loans
50.03
35.18
25.00
Unsecured Loans
20.41
13.78
7.10
Long Term Provisions
0.56
0.60
0.63
Current Liabilities
251.21
219.13
167.79
Trade Payables
45.44
57.53
37.45
Other Current Liabilities
29.05
33.89
19.93
Short Term Borrowings
172.14
119.77
103.37
Short Term Provisions
4.58
7.94
7.05
Total Liabilities
448.58
359.54
279.44
Net Block
123.99
81.23
55.17
Gross Block
134.89
88.22
92.99
Accumulated Depreciation
10.89
6.98
37.82
Non Current Assets
149.43
96.03
66.78
Capital Work in Progress
17.40
7.67
6.51
Non Current Investment
0.00
0.00
0.00
Long Term Loans & Adv.
8.03
7.12
5.11
Other Non Current Assets
0.00
0.00
0.00
Current Assets
299.16
263.51
212.65
Current Investments
0.00
0.00
0.00
Inventories
154.34
124.37
101.72
Sundry Debtors
103.93
95.86
67.50
Cash & Bank
12.80
16.42
12.72
Other Current Assets
28.08
0.16
0.23
Short Term Loans & Adv.
27.60
26.69
30.49
Net Current Assets
47.95
44.38
44.86
Total Assets
448.59
359.54
279.43

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-5.80
24.41
0.79
PBT
30.02
14.89
10.07
Adjustment
25.54
25.59
23.08
Changes in Working Capital
-55.39
-13.15
-30.60
Cash after chg. in Working capital
0.17
27.33
2.55
Interest Paid
0.00
0.00
0.00
Tax Paid
-5.96
-2.92
-1.76
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-52.99
-39.40
-18.97
Net Fixed Assets
-40.84
23.66
Net Investments
0.00
-3.01
Others
-12.15
-60.05
Cash from Financing Activity
58.67
13.52
23.44
Net Cash Inflow / Outflow
-0.11
-1.48
5.26
Opening Cash & Equivalents
1.02
2.50
7.46
Closing Cash & Equivalent
0.91
1.02
12.72

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
102.29
74.63
64.38
ROA
5.20%
3.25%
2.32%
ROE
23.05%
14.50%
9.80%
ROCE
18.39%
15.21%
13.02%
Fixed Asset Turnover
9.33
7.90
6.09
Receivable days
35.05
41.68
43.49
Inventory Days
48.90
57.68
65.54
Payable days
19.40
28.67
28.51
Cash Conversion Cycle
64.55
70.69
80.52
Total Debt/Equity
2.41
2.34
2.14
Interest Cover
2.09
1.73
1.59

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.